Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.2% first-year return on $66,090 initial cash invested.
-0.2%
Cash On Cash
6.64%
Cap Rate
1.08
DSCR
$2,520
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,520
Total Expenses
$2,531
Mortgage P&I
47%
$1,178
Property Taxes
3%
$63
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Clover Cottage | $2,761 | $178 | 3 | 2 | 0.03 mi |
The Lovern House | $2,575 | $166 | 3 | 2 | 0.59 mi |
Lake House | $3,040 | $196 | 3 | 1.5 | 6.51 mi |
Peaceful Lake Retreat | HotTub | Firepit | WiFi | $3,103 | $200 | 2 | 2 | 6.77 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality